Employees: 41 (2023.0)Legal category: 5646Size: GECreation date: 1955-01-01 (71 years)Status: ActiveBusiness sector: Location de logementsLocation: PARIS (75010), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ICF LA SABLIERE SA D'HLM : revenue, balance sheet and financial ratios
ICF LA SABLIERE SA D'HLM is a French company
founded 71 years ago,
specialized in the sector Location de logements.
Based in PARIS (75010),
this company of category GE
shows in 2017 a net income positive of 25.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ICF LA SABLIERE SA D'HLM (SIREN 552022105)
Indicator
2017
2016
Revenue
N/C
N/C
Net income
25 631 955 €
32 281 668 €
EBITDA
N/C
-37 488 283 €
Net margin
N/C
N/C
Revenue and income statement
In 2017, ICF LA SABLIERE SA D'HLM generates positive net income of 25.6 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2017: 32.3 M€ -> 25.6 M€.
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
34 918 279 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 631 955 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 30%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 27.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
29.891%
Financial autonomy (2017)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
40.588%
Repayment capacity (2017)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
27.454
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ICF LA SABLIERE SA D'HLM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
95.398
29.891
Financial autonomy
1511.26
40.588
Repayment capacity
-189.135
27.454
Cash flow / Revenue
-1445.294%
None%
Sector positioning
Debt ratio
29.892017
2016
2017
Q1: -257.64
Med: 0.0
Q3: 126.45
Average-16 pts over 2 years
In 2017, the debt ratio of ICF LA SABLIERE SA D'HLM (29.89) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
40.59%2017
2016
2017
Q1: 0.58%
Med: 45.17%
Q3: 99.25%
Average-28 pts over 2 years
In 2017, the financial autonomy of ICF LA SABLIERE SA D'HLM (40.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
27.45 years2017
2016
2017
Q1: 0.0 years
Med: 0.87 years
Q3: 19.49 years
Average+50 pts over 2 years
In 2017, the repayment capacity of ICF LA SABLIERE SA D'HLM (27.45) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1138.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
1138.605
Liquidity indicators evolution ICF LA SABLIERE SA D'HLM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
1099.825
1138.605
Interest coverage
-70.936
None
Sector positioning
Liquidity ratio
1138.612017
2016
2017
Q1: 11.92
Med: 134.66
Q3: 798.48
Excellent
In 2017, the liquidity ratio of ICF LA SABLIERE SA D'HLM (1138.61) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-70.94x2016
2016
Q1: 0.0x
Med: 3.92x
Q3: 40.72x
Average
In 2016, the interest coverage of ICF LA SABLIERE SA D'HLM (-70.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Positioning of ICF LA SABLIERE SA D'HLM in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 227 transactions of similar company sales
in 2017,
the value of ICF LA SABLIERE SA D'HLM is estimated at
145 594 870 €
(range 56 080 593€ - 342 518 960€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2017
227 transactions
56080k€145594k€342518k€
145 594 870 €Range: 56 080 593€ - 342 518 960€
NAF 5 année 2017
Valuation method used
Net Income Multiple
25 631 955 €
×
5.7x
=145 594 871 €
Range: 56 080 594€ - 342 518 961€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 227 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Location de logements)
Compare ICF LA SABLIERE SA D'HLM with other companies in the same sector:
Frequently asked questions about ICF LA SABLIERE SA D'HLM
What is the revenue of ICF LA SABLIERE SA D'HLM ?
The revenue of ICF LA SABLIERE SA D'HLM is not publicly disclosed (confidential accounts filed with INPI).
Is ICF LA SABLIERE SA D'HLM profitable?
Yes, ICF LA SABLIERE SA D'HLM generated a net profit of 25.6 M€ in 2017.
Where is the headquarters of ICF LA SABLIERE SA D'HLM ?
The headquarters of ICF LA SABLIERE SA D'HLM is located in PARIS (75010), in the department Paris.
Where to find the tax return of ICF LA SABLIERE SA D'HLM ?
The tax return of ICF LA SABLIERE SA D'HLM is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does ICF LA SABLIERE SA D'HLM operate?
ICF LA SABLIERE SA D'HLM operates in the sector Location de logements (NAF code 68.20A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart